Income Breakdown
| TV Revenue | $322K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $617K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $526K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$341K |
$1.2M |
$-849K |
$2.6M |
| Mar 2028 |
$591K |
$1.2M |
$-626K |
$3.4M |
| Feb 2028 |
$628K |
$1.1M |
$-514K |
$4.0M |
| Jan 2028 |
$599K |
$1.1M |
$-542K |
$4.5M |
| Dec 2027 |
$825K |
$1.1M |
$-321K |
$5.1M |
| Nov 2027 |
$563K |
$1.1M |
$-561K |
$5.4M |
| Oct 2027 |
$560K |
$1.4M |
$-882K |
$6.0M |
| Sep 2027 |
$16.2M |
$1.3M |
$15.0M |
$6.8M |
| Aug 2027 |
$579K |
$1.2M |
$-657K |
$-8.1M |
| Jul 2027 |
$169K |
$1.1M |
$-912K |
$-7.5M |
| Jun 2027 |
$173K |
$1.1M |
$-921K |
$-6.5M |
| May 2027 |
$39K |
$943K |
$-904K |
$-5.6M |